{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/091120","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"091120","name":"이엠텍","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":4660,"marketCap":79839481760,"sharesOutstanding":17132936,"asOf":"2026-09-26T15:09:35.431Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.41,"psr":0.39,"evEbitda":null,"ev":74125459667,"fcff":-23377248550,"fcffYield":-0.3154,"roe":-0.0573,"revenueGrowth":{"y1":0.2238,"y3":-0.2099,"y5":-0.0623},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.735Z"},"price":{"high52w":10330,"low52w":3550,"fromHigh":-0.5489,"returns":[{"label":"1개월","value":-0.0362},{"label":"3개월","value":0.3108},{"label":"6개월","value":-0.3147},{"label":"1년","value":-0.5191},{"label":"3년","value":-0.9067},{"label":"5년","value":-0.8117}]},"dividends":[{"fiscalYear":2023,"dps":100,"yieldPct":0.2,"payoutPct":-13.9},{"fiscalYear":2022,"dps":150,"yieldPct":0.7,"payoutPct":7.5},{"fiscalYear":2021,"dps":150,"yieldPct":0.5,"payoutPct":6.8},{"fiscalYear":2018,"dps":150,"yieldPct":0.9,"payoutPct":9.6},{"fiscalYear":2017,"dps":100,"yieldPct":0.6,"payoutPct":27.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":286047460114,"operatingIncome":21165476948,"netIncome":23678219771,"controllingNetIncome":23687248158,"ebitda":null,"fcff":-9858592309,"cfo":22925855079,"capex":33527924255,"totalAssets":288617905786,"totalLiabilities":97023987874,"totalEquity":191593917912,"cash":25095948621,"totalDebt":11246410309},{"fiscalYear":2019,"statement":"연결","revenue":268162562430,"operatingIncome":-5605244234,"netIncome":-440764896,"controllingNetIncome":387093498,"ebitda":14343359078,"fcff":5172202253,"cfo":20839239470,"capex":16612017369,"totalAssets":239272792004,"totalLiabilities":56990925042,"totalEquity":182281866962,"cash":30036859477,"totalDebt":593966550},{"fiscalYear":2020,"statement":"연결","revenue":282933998531,"operatingIncome":2065994205,"netIncome":629797279,"controllingNetIncome":938289635,"ebitda":23836352000,"fcff":-14836969120,"cfo":13440983593,"capex":28978245194,"totalAssets":283213350584,"totalLiabilities":94516114974,"totalEquity":188697235610,"cash":38404252484,"totalDebt":317334862},{"fiscalYear":2021,"statement":"연결","revenue":400226889098,"operatingIncome":37116066112,"netIncome":34140463933,"controllingNetIncome":34463833904,"ebitda":55052303685,"fcff":22514394055,"cfo":50286232204,"capex":28569459049,"totalAssets":365924892286,"totalLiabilities":131126557693,"totalEquity":234798334593,"cash":69894139460,"totalDebt":1202024619},{"fiscalYear":2022,"statement":"연결","revenue":415827231872,"operatingIncome":33934594543,"netIncome":32942041546,"controllingNetIncome":33436982684,"ebitda":55983519920,"fcff":-52343076243,"cfo":29707329229,"capex":84860662073,"totalAssets":413988802375,"totalLiabilities":151116719047,"totalEquity":262872083328,"cash":48779037882,"totalDebt":728518238},{"fiscalYear":2023,"statement":"연결","revenue":263450794415,"operatingIncome":-14598659948,"netIncome":-12176030579,"controllingNetIncome":-11824630388,"ebitda":10113311370,"fcff":19776947002,"cfo":30311663312,"capex":15262230912,"totalAssets":409573469999,"totalLiabilities":161933342548,"totalEquity":247640127451,"cash":72916839149,"totalDebt":546946937},{"fiscalYear":2024,"statement":"연결","revenue":167587926897,"operatingIncome":-30512910121,"netIncome":-44733935468,"controllingNetIncome":-44458754504,"ebitda":2214479773,"fcff":2099002345,"cfo":7309012034,"capex":9752456304,"totalAssets":346215167436,"totalLiabilities":139754175734,"totalEquity":206460991702,"cash":32962851591,"totalDebt":252925320},{"fiscalYear":2025,"statement":"연결","revenue":205089718714,"operatingIncome":-19906021812,"netIncome":-11926036117,"controllingNetIncome":-11468972435,"ebitda":-1808756135,"fcff":-23377248550,"cfo":-15834721160,"capex":11359141088,"totalAssets":340533598242,"totalLiabilities":143824302970,"totalEquity":196709295272,"cash":6560043394,"totalDebt":846021301}],"quarterly":[{"stockCode":"091120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":52122170691,"operatingIncome":-4377265571,"netIncome":-2876765094,"prevYearRevenue":38187132528,"prevYearOperatingIncome":-9558722353,"prevYearNetIncome":-8434952898,"source":"11014","updatedAt":"2026-08-26T22:28:15.244Z"},{"stockCode":"091120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":46383400915,"operatingIncome":-10117221225,"netIncome":-4031914348,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:15.247Z"},{"stockCode":"091120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":48564475965,"operatingIncome":-4795180628,"netIncome":-3229931997,"prevYearRevenue":53404682338,"prevYearOperatingIncome":-3950272016,"prevYearNetIncome":-2974257591,"source":"11013","updatedAt":"2026-08-26T22:28:14.739Z"},{"stockCode":"091120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":40430175942,"operatingIncome":-7317923272,"netIncome":-5657396605,"prevYearRevenue":53179464770,"prevYearOperatingIncome":-1461263000,"prevYearNetIncome":-2043099084,"source":"11012","updatedAt":"2026-08-26T22:28:15.005Z"}]}